| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 8 000.00 | | 8 000.00 | 8 000.00 |
AR Technical installations, industrial equipment and tools | 3 651.00 | 3 651.00 | | 3 651.00 |
AT Other tangible assets | 28 499.00 | 23 705.00 | 4 794.00 | 28 499.00 |
BJ TOTAL (I) | 40 150.00 | 27 356.00 | 12 794.00 | 40 150.00 |
BX Customers and related accounts | 25 379.00 | | 25 379.00 | 25 379.00 |
BZ Other receivables | 3 295.00 | | 3 295.00 | 3 295.00 |
CF Cash and cash equivalents | 14 810.00 | | 14 810.00 | 14 810.00 |
CH Prepaid expenses | 101.00 | | 101.00 | 101.00 |
CJ TOTAL (II) | 43 585.00 | | 43 585.00 | 43 585.00 |
CO Grand total (0 to V) | 83 736.00 | 27 356.00 | 56 380.00 | 83 736.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | 24 135.00 | -5 471.00 | | 24 135.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -23 516.00 | 29 606.00 | | -23 516.00 |
DL TOTAL (I) | 11 619.00 | 35 135.00 | | 11 619.00 |
DU Loans and Debts from Credit Institutions (3) | 7 000.00 | 2 522.00 | | 7 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 589.00 | 5 430.00 | | 1 589.00 |
DX Trade payables and related accounts | 2 878.00 | 2 572.00 | | 2 878.00 |
DY Tax and social security liabilities | 33 293.00 | 12 050.00 | | 33 293.00 |
EC TOTAL (IV) | 44 761.00 | 22 573.00 | | 44 761.00 |
EE Grand total (I to V) | 56 380.00 | 57 708.00 | | 56 380.00 |
EG Accrued income and payables due within one year | 44 761.00 | 22 573.00 | | 44 761.00 |
EI Including equity loans | 1 589.00 | | | 1 589.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 109 057.00 | | 109 057.00 | 109 057.00 |
FJ Net sales | 109 057.00 | | 109 057.00 | 109 057.00 |
FO Operating subsidies | | | 4 500.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 864.00 | |
FR Total operating income (I) | | | 114 421.00 | |
FW Other purchases and external expenses | | | 16 660.00 | |
FX Taxes, duties, and similar payments | | | 3 283.00 | |
FY Salaries and Wages | | | 84 158.00 | |
FZ Social Security Contributions | | | 30 646.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 135.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 137 885.00 | |
GG - OPERATING RESULT (I - II) | | | -23 463.00 | |
GR Interest and similar expenses | | | 32.00 | |
GU Total financial expenses (VI) | | | 32.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -32.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -23 495.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 21.00 | 159.00 | | 21.00 |
HH Total exceptional expenses (VIII) | 21.00 | 159.00 | | 21.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -21.00 | -159.00 | | -21.00 |
HL TOTAL REVENUE (I + III + V + VII) | 114 421.00 | 148 239.00 | | 114 421.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 137 938.00 | 118 632.00 | | 137 938.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -23 516.00 | 29 606.00 | | -23 516.00 |
